DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.36
Today's Fair Value
$68.39 +25.81%
Margin of Safety
+20.51%
Projected Value (5Y)
$110.15 +102.63%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 15.8% | CAGR (5y): 10.79%
%
Regression: 0.12% | CAGR (5y): -0.41%
%
Regression: 38.61% | CAGR (5y): 26.57%
Capped at 30.00x (Historical 5y: 24.12x)
%